Home › 12 Lower County Rd, Dennis MA 02460 › Analyze
Property Analyzer
12 Lower County Rd, Dennis MA 02460 — $649,900 · 2 units. Numbers are pre-filled from this listing and area rents; edit any input to model your own deal.
Investment Analysis
12 Lower County Rd, Dennis MA 02460
$649,900 · 2 units · MLS# 73521599
Prepared by Signal Real Estate · investingboston.com
Rent roll (per unit)
Set all units to
Total monthly rent: $3,600 (2 units)
Acquisition & financing (one-time)
Down payment%· $162,475 down
Operating (recurring)
Results
Gross scheduled income$43,200/yr
Net operating income (NOI)$20,381/yr
Cap rate3.1%
GRM15.0
Loan amount$487,425
Mortgage (P&I)$3,243/mo
Cash invested (down + CapEx)$162,475
Annual cash flow$-18,533
Cash-on-cash return-11.4%
DSCR0.52
Estimates only — not financial advice. Unit rents seeded from area data; adjust to actual rent roll.